| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1.7 | 0.6 | 1.3 | 2.7 | 1.7 | 2.6 | 4.9 | 4.7 | 1.8 | 3.6 | 1.9 | 5.6 | 4.2 | 6.4 | 1.7 | 4.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 6.3 | 6.3 | 14.0 | 15.3 | 16.1 | 16.9 | 9.0 | 24.8 | 24.0 | 14.4 | 22.8 |
| Cost of Revenue | 8.7 | 9.5 | 12.7 | 14.6 | 13.9 | 13.5 | 14.7 | 19.9 | 16.6 | 9.7 | 12.6 |
| Gross Profit | (2.3) | (3.2) | 1.3 | 0.7 | 2.1 | 3.4 | (5.6) | 4.9 | 7.4 | 4.8 | 10.2 |
| Operating Expenses | |||||||||||
| Research & Development | 0.7 | 0.6 | 0.8 | 1.2 | 1.5 | 2.0 | 1.7 | 2.3 | 1.9 | 1.3 | 0.2 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (7.3) | (8.4) | (4.4) | (6.0) | (5.5) | (3.1) | (13.0) | (4.0) | (1.1) | (0.8) | 7.4 |
| Non-Operating | |||||||||||
| Interest Income | - | - | 0.2 | - | - | - | - | - | 0.1 | 0.1 | - |
| Interest Expense | 0.8 | 0.7 | 0.6 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | (2.1) | - | 0.2 | - | 2.9 |
| Net Income From Continuing Ops | (8.0) | (9.1) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (2.31) | (3.59) | (1.86) | (3.45) | (0.43) | (0.11) | - | - | - | - | - |
| EPS Diluted | (2.31) | (3.59) | (1.86) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (7.2) | (8.4) | (4.2) | (5.6) | (5.0) | (2.5) | (12.3) | (3.4) | (0.7) | (0.5) | 7.6 |
| EBIT | (7.3) | (8.4) | (4.4) | ||||||||
| 3.7 |
| 4.6 |
| 4.1 |
| 4.8 |
| 3.3 |
| 2.5 |
| 2.5 |
| 1.1 |
| 2.9 |
| 0.9 |
| 6.9 |
| 9.2 |
| 7.7 |
| 8.3 |
| 5.1 |
| 5.8 |
| 4.9 |
| 4.0 |
| 3.0 |
| 2.4 |
| 5.0 |
| 7.3 |
| 7.5 |
| 4.7 |
| Cost of Revenue | 0.6 | 2.7 | 3.5 | 1.8 | 1.4 | 4.2 | 3.5 | 2.8 | 2.2 | 5.0 | 2.0 | 4.1 | 3.4 | 6.0 | 2.0 | 3.2 | 2.8 | 3.1 | 3.2 | 3.9 | 3.3 | 4.6 | 5.2 | 1.8 | 3.0 | 3.5 | 4.7 | 6.3 | 5.4 | 5.9 | 3.5 | 3.8 | 3.4 | 2.7 | 2.2 | 1.7 | 3.1 | 3.4 | 4.1 | 3.2 |
| Gross Profit | 1.1 | (2.1) | (2.3) | 0.9 | 0.3 | (1.5) | 1.4 | 1.8 | (0.4) | (1.4) | (0.1) | 1.5 | 0.8 | 0.4 | (0.2) | 1.1 | 0.9 | 1.6 | 1.0 | 1.0 | (0.1) | (2.1) | (2.7) | (0.7) | (0.2) | (2.7) | 2.2 | 3.0 | 2.4 | 2.4 | 1.5 | 2.1 | 1.5 | 1.2 | 0.8 | 0.8 | 1.9 | 3.9 | 3.4 | 1.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.5 | 0.4 | 0.5 | 0.4 | 0.1 | 0.0 | 0.1 | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | |||||||||||||||||||||||
| General & Administrative | 0.8 | 0.8 | 0.8 | 0.7 | 1.0 | 0.9 | 1.0 | 0.9 | 1.1 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.5 | 1.0 | 1.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 0.3 | - | - | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1.1 | 1.2 | 1.6 | 1.0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 | 1.5 | 1.6 | 1.8 | 1.8 | 1.7 | 2.1 | 1.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.0 | (3.3) | (3.9) | (0.1) | (1.1) | (2.9) | 0.0 | 0.5 | (2.0) | (3.0) | (1.7) | (0.3) | (1.0) | (1.3) | (2.4) | (0.7) | (1.1) | 0.4 | (0.8) | (0.9) | (1.9) | (3.6) | (4.7) | (2.3) | (2.3) | (4.7) | 0.0 | 0.6 | 0.1 | (0.2) | (0.8) | 0.2 | (0.3) | (0.5) | (0.7) | (0.6) | 1.0 | 3.0 | 2.6 | 0.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.0) | 0.0 | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | - | - | - | - | - | - | - | - | - | (0.3) | (0.2) | 0.4 | 1.3 | 0.8 | 0.4 |
| Net Income From Continuing Ops | (0.2) | (3.5) | (4.1) | (0.3) | (1.3) | (3.0) | 0.0 | 0.5 | (2.1) | (3.2) | (1.8) | (0.4) | (1.1) | (1.3) | (2.4) | (0.7) | (1.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.2) | (3.5) | (4.1) | (0.3) | (1.3) | (3.0) | 0.0 | 0.5 | (2.1) | (3.2) | (1.8) | (0.4) | (1.1) | (1.3) | (2.4) | (0.7) | (1.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.2) | (3.5) | (4.1) | (0.3) | (1.3) | (3.0) | 0.0 | 0.5 | (2.1) | (3.2) | (1.8) | (0.4) | (1.1) | (1.3) | (2.4) | (0.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.2) | (3.5) | (4.1) | (0.3) | (1.3) | (3.0) | 0.0 | 0.5 | (2.1) | (3.2) | (1.8) | (0.4) | (1.1) | (1.3) | (2.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | - | (1.63) | (0.11) | (0.50) | - | 0.01 | 0.20 | (0.85) | - | (0.14) | (0.03) | (0.09) | - | (0.19) | 0.06 | (0.10) | - | 0.07 | (0.07) | (0.15) | - | (0.42) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.05) | - | (1.63) | (0.11) | (0.50) | - | 0.01 | 0.20 | (0.85) | - | (0.14) | (0.03) | (0.09) | - | (0.19) | 0.06 | - | - | ||||||||||||||||||||||
| Shares Basic | 3.5 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 12.9 | 12.9 | 12.9 | - | 12.8 | 12.8 | 12.8 | - | ||||||||||||||||||||||
| Shares Diluted | 3.5 | - | 2.5 | 2.5 | 2.5 | - | 2.5 | 2.5 | 2.5 | - | 12.9 | 12.9 | 12.9 | - | 12.8 | 12.8 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.0 | (3.3) | (3.9) | (0.1) | (1.1) | (2.9) | 0.1 | 0.5 | (1.9) | (2.9) | (1.6) | (0.2) | (0.9) | (1.2) | (2.3) | (0.6) | (1.0) | 0.5 | (0.6) | (0.7) | (1.7) | (3.5) | (4.6) | (2.1) | (2.2) | (4.5) | 0.2 | 0.7 | 0.2 | (0.1) | (0.6) | 0.3 | (0.3) | (0.4) | (0.6) | (0.5) | 1.0 | 3.1 | 2.7 | 0.8 |
| EBIT | 0.0 | (3.3) | (3.9) | (0.1) | (1.1) | (2.9) | 0.0 | 0.5 | (2.0) | (3.0) | (1.7) | (0.3) | (1.0) | (1.3) | (2.4) | (0.7) | (1.1) | 0.4 | (0.8) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.7 | 0.8 | 1.0 | 1.2 | 1.5 | 1.5 | 1.6 | 2.6 | 2.6 | 1.3 | 0.4 |
| General & Administrative | 3.1 | 3.4 | 3.9 | 4.3 | 4.7 | 3.1 | 4.1 | 4.0 | 4.0 | 2.9 | 2.1 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.4 | 0.3 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.0 | 5.3 | 5.7 | 6.7 | 7.7 | 6.5 | 7.3 | 8.9 | 8.5 | 5.6 | 2.8 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.7) | (0.7) | (0.3) | (0.6) | (0.1) | 1.7 | (0.0) | (0.1) | 0.0 | 0.0 | (0.1) |
| Pre-Tax Income | - | - | - | - | - | (1.4) | (13.0) | (4.0) | (1.1) | (0.8) | 7.3 |
| (4.7) |
| (6.5) |
| (5.6) |
| (1.4) |
| (10.9) |
| (4.0) |
| (0.8) |
| (0.8) |
| 4.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (8.0) | (9.1) | (4.7) | (6.5) | (5.6) | (1.4) | (10.9) | (4.0) | (0.8) | (0.8) | 4.4 |
| Net Income Attributable To Parent | (8.0) | (9.1) | (4.7) | (6.5) | (5.6) | (1.4) | (10.9) | (4.0) | (0.8) | (0.8) | 4.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.0) | (9.1) | (4.7) | (6.5) | (5.6) | (1.4) | (10.9) | (4.0) | (0.8) | (0.8) | 4.4 |
| (3.45) |
| (0.43) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 3.5 | 2.5 | 2.5 | 1.9 | 12.9 | 12.7 | - | - | - | - | - |
| Shares Diluted | 3.5 | 2.5 | 2.5 | 1.9 | 12.9 | - | - | - | - | - | - |
| (6.0) |
| (5.5) |
| (3.1) |
| (13.0) |
| (4.0) |
| (1.1) |
| (0.8) |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.8 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.1 |
| 0.9 |
| 1.2 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.1 |
| 1.5 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.1 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.6 |
| 2.0 |
| 1.6 |
| 2.2 |
| 2.0 |
| 2.2 |
| 2.4 |
| 2.3 |
| 2.6 |
| 2.3 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 1.7 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.4 |
| 0.9 |
| (0.9) |
| (1.9) |
| (3.7) |
| (4.7) |
| (2.3) |
| (2.3) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| (0.2) |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.5) |
| (0.7) |
| (0.6) |
| 1.0 |
| 3.0 |
| 2.6 |
| 0.7 |
| 0.4 |
| 0.9 |
| (0.9) |
| (1.9) |
| (3.6) |
| (4.7) |
| (2.3) |
| (0.2) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| 0.0 |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.3) |
| 0.6 |
| 1.7 |
| 1.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.9 |
| (0.9) |
| (1.9) |
| (3.6) |
| (4.7) |
| (2.3) |
| (0.2) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| 0.0 |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.3) |
| 0.6 |
| 1.7 |
| 1.8 |
| 0.4 |
| (1.1) |
| 0.4 |
| 0.9 |
| (0.9) |
| (1.9) |
| (3.6) |
| (4.7) |
| (2.3) |
| (0.2) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| 0.0 |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.3) |
| 0.6 |
| 1.7 |
| 1.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (1.1) |
| 0.4 |
| 0.9 |
| (0.9) |
| (1.9) |
| (3.6) |
| (4.7) |
| (2.3) |
| (0.2) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| 0.0 |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.3) |
| 0.6 |
| 1.7 |
| 1.8 |
| 0.4 |
| 0.07 |
| - |
| - |
| - |
| (0.42) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.8 |
| 12.5 |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (1.9) |
| (3.6) |
| (4.7) |
| (2.3) |
| (2.3) |
| (4.7) |
| 0.0 |
| 0.6 |
| 0.1 |
| (0.2) |
| (0.8) |
| 0.2 |
| (0.3) |
| (0.5) |
| (0.7) |
| (0.6) |
| 1.0 |
| 3.0 |
| 2.6 |
| 0.8 |